Valuation DutaLand

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-09-10 EDT			5-day change	1st Jan Change
0.3000 ^MYR	0.00%		-3.23%	+1.69%

09-01	Dutaland Berhad and Olympia Industries Berhad Terminate Consortium Agreement and Development Agreement	CI
09-01	DutaLand Unit, Olympia Industries End Consortium, Development Deals	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	303.9	324.6	265.5	222.6	252.8	218.5
Change	-	6.81%	-18.2%	-16.16%	13.58%	-13.58%
Enterprise Value (EV) ¹	-200.8	-196.5	-148	-139.4	-25.71	-24.55
Change	-	2.12%	24.71%	5.79%	81.55%	4.52%
P/E	-11.3x	25.1x	-5.93x	21.5x	87.4x	-18x
PBR	0.24x	0.26x	0.22x	0.19x	0.21x	0.18x
PEG	-	-0x	0x	-0x	-1.2x	0x
Capitalization / Revenue	4.63x	1.84x	1.91x	1.19x	1.38x	0.48x
EV / Revenue	-3.06x	-1.11x	-1.06x	-0.74x	-0.14x	-0.05x
EV / EBITDA	4.71x	5.46x	1.97x	4.9x	2.16x	2.62x
EV / EBIT	4.56x	5.24x	1.93x	4.61x	1.83x	2.06x
EV / FCF	2.81x	-7.94x	1.45x	1.72x	0.45x	0.78x
FCF Yield	35.6%	-12.6%	68.8%	58%	224%	128%
Dividend per Share ²	0.01	0.01	-	-	-	-
Rate of return	2.78%	2.56%	-	-	-	-
EPS ²	-0.032	0.0155	-0.054	0.0125	0.003545	-0.015
Distribution rate	-31.3%	64.4%	-	-	-	-
Net sales ¹	65.63	176.3	139	187.8	182.9	457
EBITDA ¹	-42.65	-35.96	-75.15	-28.43	-11.92	-9.377
EBIT ¹	-44.03	-37.5	-76.8	-30.22	-14.02	-11.92
Net income ¹	-26.56	12.96	-44.49	10.35	2.911	-11.92
Net Debt ¹	-504.6	-521.1	-413.5	-362	-278.6	-243.1
Reference price ²	0.3600	0.3900	0.3200	0.2700	0.3100	0.2700
Nbr of stocks (in thousands)	844,074	832,194	829,680	824,464	815,627	809,258
Announcement Date	10/7/20	10/29/21	10/31/22	10/31/23	10/30/24	10/30/25

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DUTALAND	-	-	-	-	59.65M
SUN HUNG KAI PROPERTIES LIMITED	15.35x	4.89x	13.14x	3.3%	43.71B
MITSUBISHI ESTATE CO., LTD.	18.19x	3.99x	16.05x	1.35%	28.84B
CHINA RESOURCES LAND LIMITED	8.21x	1.5x	7.93x	4.36%	27.33B
EMAAR PROPERTIES	5.51x	0.67x	1.4x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	14.34x	3.09x	14.81x	2.51%	26.38B
CK ASSET HOLDINGS LIMITED	10.67x	2.16x	9.19x	3.93%	21.47B
ALPHA DHABI HOLDING	7.9x	0.88x	3.19x	2.83%	20.22B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.51x	6.49x	17.07x	1.61%	19.89B
SWIRE PROPERTIES LIMITED	16.86x	9.52x	17.92x	4.86%	18.24B
Average	12.28x	3.69x	11.19x	3.76%	23.27B
Weighted average by Cap.	12.51x	3.59x	11.22x	3.75%